29 Jul 2009 07:00
Advent Capital (Holdings) PLC
("Advent" or the "Company")
Advent, the specialist Lloyd's insurer, today reports its results for the six months ended 30 June 2009.
Key highlights
Profit after tax of £4.1 million (2008: profit £1.2 million).
Pre-tax profit of £5.7 million (2008: profit £1.6 million).
Underwriting profit of £11.7 million and combined ratio of 91% (2008: 99%). The combined ratio, excluding reinsurance to close premiums (RITC), was 82%.
Gross premiums written, excluding the RITC, increased by 19% to £132.5 million (2008: £111.7 million) principally due to the stronger US dollar.
Our long term debt which matures in 2026 and 2035 is not subject to refinancing risk.
Market conditions and pricing have improved, in line with expectations, particularly in the reinsurance account.
Recommended offer by Fairfax to buy all of the Company's shares at 220p per share
Financial summary
Six months (unaudited) | |||||
2009 | 2008 | Year 2008 | Year 2007 | Year 2006 | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
Gross premiums written | 203,800 | 150,238 | 209,637 | 126,912 | 115,356 |
Net premiums written | 138,997 | 121,854 | 168,659 | 106,199 | 88,201 |
Net premiums earned | 123,675 | 85,138 | 157,262 | 95,984 | 81,694 |
Underwriting profit (loss) | 11,722 | 894 | (24,164) | 20,912 | 21,064 |
Profit (loss) before tax | 5,709 | 1,598 | (14,351) | 25,161 | 22,853 |
Profit (loss) after tax | 4,057 | 1,175 | (8,945) | 19,192 | 16,011 |
Return on equity | 4.3% | 1.1% | (8.5%) | 21.6% | 25.1% |
Six months (unaudited) | |||||
2009 | 2008 Restated (2) | Year 2008 | Year 2007 Restated | Year 2006 Restated | |
Per share amounts | |||||
Earnings (loss) - basic
| 10.0p | 2.9p | (22.0)p | 47.2p | 43.3p |
Dividend
| - | 12.5p | 12.5p | - | - |
Net assets | 243p | 257p | 233p | 267p | 219p |
Net tangible assets | 226p | 240p | 216p | 249p | 199p |
Operating ratios | |||||
Claims ratio | 77% (1) | 83% | 93% | 50% | 53% |
Expense ratio | 14% (1) | 16% | 22% | 29% | 30% |
Combined ratio | 91% (1) | 99% | 115% | 79% | 83% |
Net notified loss ratio (by respective year of account) | 8% | 17% | 86% | 32% | 17% |
(1) claims ratio of 55%, expense ratio of 27% and a combined ratio of 82% excluding the impact of reinsurance to close (RITC) premium
(2) The six months 2008, and years 2007 and 2006 expense ratios have been restated to exclude the impact of foreign exchange, consistent with the presentational change made for the full year 2008 accounts.
Advent Capital (Holdings) PLC | ||
Keith Thompson Chief Operating Officer
| 020 7743 8200 | |
Trevor Ambridge Chief Financial Officer
| 020 7743 8200 | |
Neil Ewing Investor Relations
| 020 7743 8250 | |
Fox-Pitt Kelton Cochran Caronia Waller | ||
Simon Law | 020 7663 6023 | |
Jonny Franklin-Adams | 020 7663 6029 | |
Pelham Public Relations | ||
Damian Beeley | 020 7337 1508 | |
Zoë Pocock | 020 7337 1532 |
Financial Review
For the six months ended 30 June 2009, the Company's profit before tax increased to £5.7 million from £1.6 million for the first half of 2008 while basic earnings per share were 10.0p for the first half of 2009 (2008: 2.9p).
The results for the first half of 2009 reflect the generally benign claims environment and the release of unutilised catastrophe margins of £5.0 million at 30 June 2009. This compares with the first half of 2008 when the Company recorded single risk property losses, net of reinsurance recoveries and reinstatement premiums, of £7.0 million in excess of business plan losses.
The underwriting profit of £11.7 million for the first half of 2009 includes:
Underwriting profit of £8.6 million on the 2009 year of account including the release of unutilised catastrophe margin of £5.0 million at 30 June 2009.
Underwriting profit of £3.1 million on the 2008 year of account after the negative effect of £3.9 million resulting from the translation of US denominated premiums into sterling at the 2008 average exchange rate of £1.85/£ while incurred losses have been translated at £1.49/£ for the first half of 2009 (Foreign Exchange Effect).
Underwriting profit of £0.3 million on the 2007 and prior years of account representing small improvements in prior years' reserves.
Overall, prior years' reserves proved stable during the first half of 2009 with deterioration in prior years' claims, net of reinsurance recoveries and reinstatement premiums, of £0.6 million, unchanged from the first quarter (2008: £0.2 million).
For the six months ended 30 June 2009, the Company had an underwriting profit of £11.7 million and combined ratio of 90.5% compared with an underwriting profit of £0.9 million and combined ratio of 99.0% in 2008. Excluding the RITC premiums from the closure of Syndicate 2's 2002 and prior years of account of £55.1 million and Syndicate 780's 2006 year of account of £4.1 million (2008: £34.2 million from Syndicate 780's 2005 year of account), the combined ratio for the first half of 2009 was 81.8% on net earned premium of £64.5 million (2008: 98.2% on net earned premium of £50.9 million).
Underwriting Review
For the six months ended 30 June 2009, gross premiums written, excluding the RITC premiums, increased by 18.7% to £132.5 million from £111.7 million in 2008, primarily reflecting the impact of the US dollar which strengthened by 25% to an average rate of $1.49/£ for the first half of 2009 from $1.98/£ for the first half of 2008.
Excluding the RITC premium, net premiums written decreased by 8.9% to £79.8 million from £87.6 million in 2008, while net premiums earned increased by 26.7% to £64.5 million from £50.9 million in 2008. Net premiums written and earned for the first half of 2009 reflect ceded premiums of £22.3 million and £9.7 million respectively under the quota share reinsurance agreement with an AM Best A rated subsidiary of Fairfax Financial Holdings Limited in respect of 40% of the property reinsurance lines of business for Syndicate 780's 2009 underwriting year of account (Fairfax Quota Share).
Insurance Segment Review
30 June 2009 | |||||
Non-MarineReinsurance | PropertyInsurance | Marine | Syn 3330 (Formerly Syn 2) | Total | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
Gross premiums written | 106,888 | 24,366 | 5,380 | 67,166 | 203,800 |
Net premiums written | 62,547 | 17,506 | 3,824 | 55,120 | 138,997 |
Net premiums earned | 40,405 | 18,730 | 9,420 | 55,120 | 123,675 |
Net claims incurred | (23,072) | (14,330) | (2,192) | (54,853) | (94,447) |
Acquisition costs | (4,795) | (5,017) | (2,231) | - | (12,043) |
Operating costs | (2,728) | (1,864) | (412) | (459) | (5,463) |
Underwriting profit (loss) | 9,810 | (2,481) | 4,585 | (192) | 11,722 |
Claims ratio | 57.1% | 76.5% | 23.3% | 99.5% | 76.4% |
Acquisition costs | 11.9% | 26.8% | 23.7% | - | 9.7% |
Operating costs | 6.8% | 10.0% | 4.4% | 0.8% | 4.4% |
Expense ratio | 18.7% | 36.8% | 28.1% | 0.8% | 14.1% |
Combined ratio | 75.7% | 113.3% | 51.3% | 100.3% | 90.5% |
Adjusted combined ratio excluding effect of RITC premium | 73.0% | 113.3% | 51.3% | - | 81.8% |
30 June 2008 | |||||
Non-Marine Reinsurance | Property Insurance | Marine | Syn 2 | Total | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
Gross premiums written | 116,591 | 15,374 | 17,746 | 527 | 150,238 |
Net premiums written | 96,167 | 10,652 | 14,466 | 569 | 121,854 |
Net premiums earned | 62,722 | 13,247 | 8,600 | 569 | 85,138 |
Net claims incurred | (53,888) | (12,771) | (3,490) | (580) | (70,729) |
Acquisition costs | (4,088) | (3,436) | (1,987) | (79) | (9,590) |
Operating costs | (2,518) | (510) | (588) | (309) | (3,925) |
Underwriting profit (loss) | 2,228 | (3,470) | 2,535 | (399) | 894 |
Claims ratio | 85.9% | 96.4% | 40.6% | 102.0% | 83.1% |
Acquisition costs | 6.5% | 25.9% | 23.1% | 13.9% | 11.3% |
Operating costs | 4.0% | 3.9% | 6.8% | 54.3% | 4.6% |
Expense ratio | 10.5% | 29.8% | 29.9% | 68.2% | 15.9% |
Combined ratio | 96.4% | 126.2% | 70.5% | 170.2% | 99.0% |
Adjusted combined ratio excluding effect of RITC premium | 92.2% | 126.2% | 70.5% | 170.2% | 98.2% |
Non-Marine Reinsurance
For the six months ended 30 June 2009, the Non-Marine Reinsurance account had an underwriting profit of £9.8 million and combined ratio of 75.7% reflecting the generally benign claims environment and release of unutilised catastrophe margins of £3.8 million at 30 June 2009. In the first half of 2009, the Foreign Exchange Effect reduced the underwriting profit by £1.4 million and increased the combined ratio by 1.8%. This compares with an underwriting profit of £2.2 million and a combined ratio of 96.4% in 2008 which was negatively impacted by single risk property losses, net of reinsurance recoveries and reinstatement premiums, of £5.4 million. Excluding the RITC premium, the combined ratio was 73.0% for the first half of 2009 (2008: 92.2%).
For the six months ended 30 June 2009, net premiums written and earned of £96.2 million and £62.7 million respectively are after the Fairfax Quota Share with ceded net premiums written and earned of £22.3 million and £9.7 million respectively.
Advent Re
For the six months ended 30 June 2009, Advent Re had an underwriting loss of £0.1 million. Advent Re has entered a quota share reinsurance agreement with the Advent corporate member for a 25% participation on Syndicate 780's 2009 year of account. The quota share reinsurance agreement provides Advent Re with access to a diversified portfolio of seasoned reinsurance and insurance business. During the first half of 2009, Advent Re wrote premiums, net of brokerage, with third party clients of $1.7 million (2008: $13.2 million).
Property Insurance
For the six months ended 30 June 2009, the Property Insurance account had an underwriting loss of £2.5 million and combined ratio of 113.3% reflecting prior years' premium reductions of £1.6 million and an increase in the frequency and severity of attritional claims from the Binder accounts. In the first half of 2009, the Foreign Exchange Effect reduced the underwriting profit by £0.9 million and increased the combined ratio by 3.3%. This compares with an underwriting loss of £3.5 million and combined ratio of 126.2% in 2008 which was negatively impacted by single risk property losses of £4.4 million, reductions in ultimate premium estimates and overall deterioration on the 2006 and 2007 years of account.
Marine
For the six months ended 30 June 2009, the Marine account had an underwriting profit of £4.6 million and a combined ratio of 51.3%, reflecting better than expected attritional loss experience on the physical damage and Operators extra expense accounts for the 2007 and 2008 years of account, partially offset by a small increase in the 2008 Hurricane losses. In the first half of 2009, the Foreign Exchange Effect reduced the underwriting profit by £1.6 million and increased the combined ratio by 3.6%. This compares with an underwriting profit of £2.5 million and combined ratio of 70.5% in 2008.
Syndicate 3330 (formerly Syndicate 2)
Syndicate 3330 had an underwriting loss of £0.2 million for the six months ended 30 June 2009. Syndicate 2 had an underwriting loss of £0.4 million in 2008.
Syndicate 780 - Net notified loss ratio at six months (excluding IBNR)
Year of account | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 |
% net notified | 18.1% | 4.3% | 9.1% | 7.1% | 17.8% | 15.3% | 8.9% | 12.8% |
Year of account | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 |
% net notified | 2.1% | 4.7% | 9.4% | 12.2% | 4.7% | 9.8% | 17.4% | 7.9% |
The 2009 net notified loss ratio of 7.9% principally reflects winter storm losses in the US regional catastrophe book and Australian fires in the worldwide catastrophe book. The 2008 net notified loss ratio included net notified single risk property losses arising in the first half of 2008.
Catastrophe Exposure
At 30 June 2009, the Company's consolidated exposure to any one of the major Lloyd's Realistic Disaster Scenarios (RDS), from Syndicate 780 and Advent Re, is summarised below.
30 June 2009 | 30 June 2009 | 1 January 2009 | 1 January 2009 | ||
Industry Loss | Gross loss | Net loss | Gross loss | Net loss | |
Catastrophe Event | US$bn | £m | £m | £m | £m |
Gulf of Mexico Windstorm | $113 | 77.2 | 24.0 | 90.0 | 39.8 |
USA North East Windstorm | $78 | 70.7 | 22.6 | 87.9 | 40.6 |
Los Angeles Earthquake | $78 | 66.4 | 23.8 | 73.6 | 42.7 |
European Windstorm | $31 | 62.5 | 22.1 | 60.7 | 31.3 |
Japan Earthquake | $51 | 47.1 | 18.4 | 49.2 | 27.1 |
The Gulf of Mexico catastrophe event, before consideration of any Syndicate 780 or Advent Re catastrophe margins, would result in an estimated after tax loss of £18.2 million or 18.4% of shareholders' equity (1 January 2009: £30.4 million and 32.2% respectively). The decrease results from a combination of the Fairfax Quota Share, exposure management and the run-off of Advent Re policies.
Expenses
For the six months ended 30 June 2009, the underwriting expense ratio (excluding acquisition costs and foreign exchange gains or losses) as a percentage of net earned premiums, (excluding RITC), was 4.4%, compared with 4.6% in 2008, reflecting the increase in net premiums earned.
Investment Return
For the six months ended 30 June 2009, the investment return decreased to £2.3 million (2008: £5.1 million), reflecting the lower interest rates in the United States and the United Kingdom, and the reversal of unrealised gains at 31 December 2008.
The duration of the Syndicates' US dollar investment portfolio is approximately 0.9 years. It is wholly invested in government or government guaranteed securities, with an overall return on US bonds of 0.6% for the first half of 2009 (annualised return of 1.2%). Neither the syndicates nor the Company invest in asset backed or mortgage backed securities (ABS and MBS), corporate bonds, equities or derivatives. Certain overseas deposits managed by Lloyd's (over which the Company has no investment control) have been invested in corporate bonds and ABS as referred to in note 5 to the financial statements.
Advent Re's funds (included in corporate balances below) continued to be invested mainly in short term US treasury bills. The investment return for the first half of 2009 was 0.23% (annualised return of 0.46%).
Our investment mix as at 30 June 2009 is shown below.
30 June 2009 | 31 December 2008 | |||
Syndicates | Corporate | Total | Total | |
Investment mix | £'000 | £'000 | £'000 | £'000 |
Government debt securities | 200,318 | 137,748 | 338,066 | 349,850 |
Cash and cash equivalents | 8,000 | 14,071 | 22,071 | 12,136 |
Overseas deposits and money market funds | 16,745 | - | 16,745 | 10,597 |
Total | 225,063 | 151,819 | 376,882 | 372,583 |
The increase in cash and investments to £376.9 million at 30 June 2009 from £372.6 million at 31 December 2008 principally reflects the increase in the Company's share of Syndicate 2's assets as they have been reinsured into Syndicate 3330, which is wholly owned by the Company, offset by the impact of the weaker US dollar with an exchange rate of $1.65/£ at 30 June 2009 ($1.44/£ at 31 December 2008).
Capital Management
30 June 2009 | 31 December 2008 | |||
£'000 | £'000 | |||
Long term debt - subordinated - senior | 29,905 26,967 | 34,162 30,852 | ||
56,872 | 65,014 | |||
Shareholders' equity | 98,772 | 94,536 | ||
Debt to equity ratio | 58% | 69% | ||
Debt to total capital ratio | 36% | 41% | ||
Interest coverage | 4x | (2 x) |
For the six months ended 30 June 2009, the weighted average interest rate on the Company's debt was 5.28%, down from 7.30% for the first half of 2008. The interest rate on the Company's US dollar debt is the weighted average of 4.16% above 3 month US dollar LIBOR and resets quarterly.
The Company's long term debt has no financial or other covenants, other than the payment of interest quarterly and principal on maturity. Interest on the Company's subordinated debt of £29.9 million can be deferred and not paid for up to five years, without creating an event of default. The long term debt has maturities of £29.9 million in 2026 and £27.0 million in 2035. The debt is callable only at the Company's option after five years from date of issue.
2009 Business Plan Update
The Syndicate has written gross premiums, net of brokerage, for the 2009 year of account (at Lloyd's Premium Income Monitoring rates of exchange of $1.50/£), of £125.6 million, before the Fairfax Quota Share.
Gross premiums written for the Reinsurance account were ahead of plan by £1.0 million reflecting the better than expected rating environment in for 2009. USA Catastrophe rates were up by 5% to 10% on regional programmes, with some nationwide programmes seeing rate increases of 10% to 25%, depending upon loss activity. Worldwide catastrophe rates have increased by up to 5%. Risk excess and assumed classes, primarily 1 January renewals both saw rates increases of up to 10%.
Premiums written for the Property Insurance account are below plan by £2.0 million reflecting competitive market conditions in the insurance market. Property Insurance terms and conditions remain firm with the rating environment showing initial signs of firming. Rate increases of up to 10%, particularly on the Open Market account, are currently being achieved with further rate increases expected as the year progresses.
Premiums written for the Marine account were £3.6 million. The Energy market has now adopted a much more disciplined approach to all areas of coverage in this class, following the substantial losses seen from Hurricanes Gustav and Ike. New wordings have been introduced that specifically define coverage, resulting in much tighter conditions. Rating levels for International business continue to rise between 10 - 20%, with increased deductibles seen on many of the higher valued risks.
Outlook
Our results for the first half of 2009 reflect a generally benign claims environment compared with 2008 and improving market conditions as reinsurers and insurers alike seek to achieve better underwriting returns given low investment returns and reduced capacity.
We are now in the US hurricane season and, although we have diversified our portfolio over the last three years, if there is a major hurricane we would expect to be involved. We have taken significant steps in re-underwriting our energy portfolio which now excludes Gulf of Mexico wind exposed cover and accordingly, would not expect our 2008 experience to be repeated.
Our experienced management and underwriting team is well prepared to take advantage of these improving market conditions while maintaining our focus on underwriting profitability.
I am pleased that the Company has reached agreement, as announced on 17 July 2009, on the terms of a unanimously recommended cash offer under which Fairfax will acquire the entire issued and to be issued ordinary share capital of Advent not already owned by Fairfax for the price of 220p per share.
Fairfax has been a long standing supporter of the Advent business as a shareholder and as a direct supplier of capital to Advent's underwriting activities at Lloyd's. Outright ownership of the business by Fairfax is intended to stabilise and strengthen the capital position of the business and gives staff and Advent's markets a strong message as to the future direction of the business.
Brian F Caudle
Chairman
28 July 2009
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
For the six months ended 30 June 2009
Note | Six months | Year | |||||
2009 (unaudited) | 2008 (unaudited) | 2008 (audited) | |||||
£'000 | £'000 | £'000 | |||||
Income | |||||||
Gross premiums earned | 4 | 83,176 | 58,317 | 159,145 | |||
Reinsurance to close premium | 59,190 | 34,246 | 34,246 | ||||
Reinsurance premium ceded | 4 | (18,691) | (7,425) | (36,129) | |||
Net premiums earned | 4 | 123,675 | 85,138 | 157,262 | |||
Investment income | 5 | 2,287 | 5,062 | 15,127 | |||
Other operating income | 209 | 237 | 502 | ||||
Total Income | 126,171 | 90,437 | 172,891 | ||||
Expenses | |||||||
Claims incurred | 4 | (39,059) | (39,180) | (141,534) | |||
Reinsurance to close claims | 4 | (59,190) | (34,246) | (34,246) | |||
Reinsurance recoveries | 4 | 3,802 | 2,697 | 29,371 | |||
Acquisition costs | (12,043) | (9,590) | (25,570) | ||||
Underwriting expenses | (5,463) | (4,126) | (9,447) | ||||
Profit (loss) on exchange | (4,517) | (32) | 3,808 | ||||
Corporate costs | (2,193) | (2,359) | (5,366) | ||||
Total Expenses | (118,663) | (86,836) | (182,984) | ||||
Operating profit (loss) | 7,508 | 3,601 | (10,093) | ||||
Interest on debt | (1,799) | (2,003) | (4,258) | ||||
Profit (loss) before tax | 5,709 | 1,598 | (14,351) | ||||
Tax | 7 | (1,652) | (423) | 5,406 | |||
Profit (loss) for the period attributable to ordinary shareholders | 4,057 | 1,175 | (8,945) | ||||
Other comprehensive income | - | - | - | ||||
Total comprehensive income for the period | 4,057 | 1,175 | (8,945) | ||||
Earnings per ordinary share | |||||||
- Basic | 6 | 10.0p | 2.9p | (22.0p) | |||
- Diluted | 6 | 9.9p | 2.9p | (22.0p) |
The notes form an integral part of these financial statements.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
At 30 June 2009
Note | 30 June | 31 December | |||||
2009 | 2008 | 2008 | |||||
(unaudited) | (unaudited) | (audited) | |||||
£'000 | £'000 | £'000 | |||||
Assets | |||||||
Cash and cash equivalents | 5 | 22,071 | 33,760 | 12,136 | |||
Financial investments at fair value | 5 | 354,811 | 270,760 | 360,447 | |||
Other receivables | 13,086 | 5,640 | 4,855 | ||||
Insurance and reinsurance assets | |||||||
- Reinsurers' share of outstanding claims | 4 | 49,015 | 18,877 | 55,081 | |||
- Reinsurers' share of unearned premiums | 4 | 35,641 | 17,701 | 1,592 | |||
- Debtors arising from insurance and reinsurance operations | 111,742 | 83,019 | 69,898 | ||||
- Deferred acquisition costs | 15,525 | 15,461 | 10,150 | ||||
Deferred tax asset | 19,416 | 15,242 | 21,071 | ||||
Property and equipment | 312 | 524 | 472 | ||||
Intangible assets | 8 | 6,843 | 6,938 | 6,843 | |||
Total assets | 628,462 | 467,922 | 542,545 | ||||
Equity | |||||||
Share capital | 6 | 20,329 | 20,329 | 20,329 | |||
Share premium account | 60,662 | 60,662 | 60,662 | ||||
Capital redemption reserve | 21,065 | 21,065 | 21,065 | ||||
Other reserves | (2,322) | (2,603) | (2,501) | ||||
Retained earnings (deficit) | (962) | 5,101 | (5,019) | ||||
Total shareholders' equity | 98,772 | 104,554 | 94,536 | ||||
Liabilities | |||||||
Insurance and reinsurance liabilities | |||||||
- Outstanding claims | 4 | 326,729 | 203,768 | 314,444 | |||
- Unearned premiums | 4 | 92,438 | 84,496 | 43,067 | |||
- Creditors arising out of insurance and reinsurance operations | 48,917 | 19,418 | 19,881 | ||||
Trade and other payables | 4,734 | 7,650 | 5,603 | ||||
Long term debt | 6 | 56,872 | 48,036 | 65,014 | |||
Total liabilities | 529,690 | 363,368 | 448,009 | ||||
Total liabilities and shareholders' equity | 628,462 | 467,922 | 542,545 |
The notes form an integral part of these financial statements.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the six months ended 30 June 2009
Share capital | Share premium | Capital re-demption reserve | Other reserves | Retained earnings | 30 June 2009 (unaudited) Total | 30 June 2008 (unaudited) Total | 31 Dec 2008 (audited) Total | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Balance at 1 January | 20,329 | 60,662 | 21,065 | (2,501) | (5,019) | 94,536 | 108,398 | 108,398 |
Profit (loss) for the period | - | - | - | - | 4,057 | 4,057 | 1,175 | (8,945) |
Dividends Share based payments | - - | - - | - - | - 179 | - - | 179 | (5,082) 63 | (5,082) 165 |
Balance at end of period | 20,329 | 60,662 | 21,065 | (2,322) | (962) | 98,772 | 104,554 | 94,536 |
The notes form an integral part of these financial statements.
CONSOLIDATED STATEMENT OF CASH FLOWS
For the six months ended 30 June 2009
Note | Six months | Year | |||||
2009 | 2008 | 2008 | |||||
(unaudited) | (unaudited) | (audited) | |||||
Restated | |||||||
£'000 | £'000 | £'000 | |||||
Cash flows from operating activities | 9 | 12,106 | 6,544 | (12,871) | |||
Interest paid | (1,911) | (2,048) | (4,245) | ||||
10,195 | 4,496 | (17,116) | |||||
Cash flows from investing activities | |||||||
Interest received | 706 | 2,302 | 4,990 | ||||
Purchase of property and equipment | (27) | (44) | (163) | ||||
679 | 2,258 | 4,827 | |||||
Cash flows from financing activities | |||||||
Dividends paid | - | - | (5,082) | ||||
- | - | (5,082) | |||||
Net increase (decrease) in cash and cash equivalents | 10,874 | 6,754 | (17,371) | ||||
Exchange movements on opening cash and cash equivalents | (939) | 28 | 2,529 | ||||
Cash and cash equivalents at 1 January | 12,136 | 26,978 | 26,978 | ||||
Cash and cash equivalents at end of period | 5 | 22,071 | 33,760 | 12,136 |
The notes form an integral part of these financial statements.
NOTES TO THE INTERIM FINANCIAL STATEMENTS
1. BASIS OF PREPARATION OF INTERIM CONSOLIDATED FINANCIAL STATEMENTS
These interim consolidated financial statements should be read in conjunction with the Company's consolidated financial statements for the year ended 31 December 2008 as set out on pages 38 to 71 of the 2008 Report and Accounts.
These interim financial statements have been prepared using accounting policies consistent with International Financial Reporting Standards (IFRS) and in accordance with International Accounting Standards (IAS) 34 Interim Financial Reporting. The policies utilised are also consistent with those set out on pages 42 to 44 of the Company's consolidated financial statements for the year ended 31 December 2008.
Status of the interim financial statements
The interim financial statements have been reviewed by the Company's auditors PricewaterhouseCoopers LLP. These interim financial statements do not constitute accounts as defined in section 435 of the Companies Act 2006.
The results for the year ended 31 December 2008 are based on the Company's statutory accounts which received an unqualified audit opinion from the Company's auditors, and did not contain a statement under section 237(2) or (3) of the Companies Act 1985. The Company's Report and Accounts for the year ended 31 December 2008 have been filed with the Registrar of Companies.
2. FOREIGN EXCHANGE RISK MANAGEMENT
The principal exchange rates used in translating foreign currency assets, liabilities, income and expenditure in the preparation of these financial statements were:
30 June 2009 | 30 June 2008 | 31 December 2008 | |||||||||
Period average rate | Period end rate | Period average rate | Period end rate | Period average rate | Period end rate | ||||||
US dollar | 1.49 | 1.65 | 1.98 | 1.99 | 1.85 | 1.44 | |||||
Euro | 1.12 | 1.17 | 1.29 | 1.26 | 1.26 | 1.03 | |||||
Canadian dollar | 1.80 | 1.91 | 1.99 | 2.02 | 1.96 | 1.77 |
The Company had foreign exchange gains and losses in respect of underwriting and corporate activities as follows:
Six months 2009 | Six months 2008 | Year 2008 | |||
£'000 | £'000 | £'000 | |||
Underwriting | (3,923) | 201 | 15,811 | ||
Corporate | (594) | (233) | (12,003) | ||
Net gain (loss) | (4,517) | (32) | 3,808 |
The Company's policy is that it is not in the business of taking or speculating on foreign currency risk. Its objective is to match each major currency position (US$, £, CDN$ and Euro), including its share of the underlying assets and liabilities of its managed syndicates. Monthly, the Company reviews its consolidated foreign currency statement of financial position, prepared in its principal currencies, including its share of the assets and liabilities of its managed syndicates. Action is taken to reduce or mitigate foreign currency mismatches through the purchase or sale of the appropriate currencies.
At 30 June 2009, the Company's asset and liability positions in its major foreign currencies were as follows:
30 June 2009 (unaudited) | ||||
| US$m | £m | CDN$m | €m |
| ||||
Total assets | 697.7 | 182.3 | 31.4 | 12.5 |
Total liabilities | (685.2) | (79.0) | (25.0) | (20.3) |
Net assets (net liabilities) | 12.5 | 103.3 | 6.4 | (7.8) |
31 December 2008 (audited) | ||||
| US$m | £m | CDN$m | €m |
Total assets | 541.3 | 143.3 | 25.1 | 12.1 |
Total liabilities | (538.4) | (54.2) | (18.2) | (19.4) |
Net assets (net liabilities) | 2.9 | 89.1 | 6.9 | (7.3) |
The Company has designated US$54.6 million of its long term debt as a hedge of its net investment in Advent Re at 30 June 2009 (31 December 2008: US$ 54.8 million).
3. OPERATING RESULTS
Six months 2009 (unaudited) | Six months 2008 (unaudited) | Year 2008 (audited) | |||
£'000 | £'000 | £'000 | |||
| |||||
Underwriting profit |
|
|
| ||
Syndicate 780 - Non-Marine | |||||
Underwriting Year of Account | |||||
2009 - open | 8,618 | - | - | ||
2008 - open | 3,080 | 1,769 | (30,492) | ||
2007 and prior - open | 313 | 267 | 1,922 | ||
2006 and prior closed | - | (717) | 3,016 | ||
Total Syndicate 780 | 12,011 | 1,319 | (25,554) | ||
Syndicate 3330 (Formerly Syndicate 2) | (192) | (399) | (1,118) | ||
Advent Re | (97) | (26) | 2,508 | ||
Underwriting profit (loss) | 11,722 | 894 | (24,164) | ||
Managing Agency | |||||
Agency fees | 10 | 23 | 46 | ||
Recharges to Syndicates | 199 | 214 | 456 | ||
209 | 237 | 502 | |||
Other | |||||
Investment result | 2,287 | 5,062 | 15,127 | ||
Interest expense | (1,799) | (2,003) | (4,258) | ||
Corporate costs | (2,193) | (2,359) | (4,353) | ||
(Loss) profit on exchange | (4,517) | (233) | 3,808 | ||
Fairfax offer - related costs | - | - | (1,013) | ||
Profit (loss) before tax | 5,709 | 1,598 | (14,351) |
4. INSURANCE RISK MANAGEMENT
Insurance segment results
The underwriting results of Advent Re are included in the Non-Marine Reinsurance segment. Acquisition costs consisting of direct brokerage commissions, are allocated to each segment on a direct basis while operating costs, including underwriting costs, are allocated based on gross premiums written.
For catastrophe exposed business, including multiple peril coverage, the Company recognises premiums as earned based on the underlying exposure to catastrophe. As a result, a greater proportion of premium income on catastrophe exposed business is earned in the second half of the year when the company is exposed to greater risk of hurricane related losses.
The reinsurance to close (RITC) premium and claims are included in the Non-Marine Reinsurance segment for Syndicate 780 and Syndicate 3330 for Syndicate 2 and are valued at the RITC transaction date of 1 January 2009. Subsequent movements in premiums and claims from the RITC are reflected in the segments to which they relate in claims incurred and reinsurance recoveries on the statement of comprehensive income. Syndicate 2's 2002 and prior years of account were closed into Syndicate 3330, a syndicate wholly supported by the Company and managed by Cavells, effective 1 January 2009.
Non-Marine Reinsurance | Property Insurance | Marine | Syndicate 3330 | Total | |||||
£'000 | £'000 | £'000 | £'000 | £'000 | |||||
Six months 2009 (unaudited) | |||||||||
Gross premiums written | 106,888 | 24,366 | 5,380 | 67,166 | 203,800 | ||||
Net premiums written | 62,547 | 17,506 | 3,824 | 55,120 | 138,997 | ||||
Net premiums earned | 40,405 | 18,730 | 9,420 | 55,120 | 123,675 | ||||
Net claims incurred | (23,072) | (14,330) | (2,192) | (54,853) | (94,447) | ||||
Acquisition costs | (4,795) | (5,017) | (2,231) | - | (12,043) | ||||
Operating expenses | (2,728) | (1,864) | (412) | (459) | (5,463) | ||||
Underwriting profit (loss) | 9,810 | (2,481) | 4,585 | (192) | 11,722 | ||||
Combined ratio | 75.7% | 113.3% | 51.3% | 100.3% | 90.5% |
Non-Marine Reinsurance | Property Insurance | Marine | Syndicate 2 | Total | |||||
£'000 | £'000 | £'000 | £'000 | £'000 | |||||
Six months 2008 (unaudited, restated) | |||||||||
Gross premiums written | 116,591 | 15,374 | 17,746 | 527 | 150,238 | ||||
Net premiums written | 96,167 | 10,652 | 14,466 | 569 | 121,854 | ||||
Net premiums earned | 62,722 | 13,247 | 8,600 | 569 | 85,138 | ||||
Net claims incurred | (53,888) | (12,771) | (3,490) | (580) | (70,729) | ||||
Acquisition costs | (4,088) | (3,436) | (1,987) | (79) | (9,590) | ||||
Operating expenses | (2,518) | (510) | (588) | (309) | (3,925) | ||||
Underwriting profit (loss) | 2,228 | (3,470) | 2,535 | (399) | 894 | ||||
Combined ratio | 96.4% | 126.2% | 70.5% | 170.2% | 99.0% |
Non-Marine Reinsurance | Property Insurance | Marine | Syndicate 2 | Total | |||||
£'000 | £'000 | £'000 | £'000 | £'000 | |||||
Year 2008 (audited) | |||||||||
Gross premiums written | 142,136 | 39,473 | 27,435 | 593 | 209,637 | ||||
Net premiums written | 113,562 | 34,403 | 19,920 | 774 | 168,659 | ||||
Net premiums earned | 109,326 | 30,744 | 16,418 | 774 | 157,262 | ||||
Net claims incurred | (90,428) | (25,089) | (29,636) | (1,256) | (146,409) | ||||
Acquisition costs | (11,209) | (8,871) | (5,401) | (89) | (25,570) | ||||
Underwriting expenses | (5,237) | (2,161) | (1,502) | (547) | (9,447) | ||||
Underwriting profit | 2,452 | (5,377) | (20,121) | (1,118) | (24,164) | ||||
Combined ratio | 97.8% | 117.4% | 222.5% | 244.5% | 115.4% |
Provision for claims
(a) Net incurred claims | Six months 2009 | Six months 2008 | Year 2008 | ||
(unaudited) | (unaudited) | (audited) | |||
£'000 | £'000 | £'000 | |||
Claims incurred | |||||
- Gross paid claims | 57,340 | 37,616 | 100,881 | ||
- Change in provision for claims | (18,281) | 1,564 | 40,653 | ||
39,059 | 39,180 | 141,534 | |||
Reinsurance Recoveries | |||||
- Received | (14,715) | (6,328) | (10,390) | ||
- Change in provision | 10,913 | 3,631 | (18,981) | ||
(3,802) | (2,697) | (29,371) | |||
Reinsurance to close claims (net) | 59,190 | 34,246 | 34,246 | ||
Net incurred claims | 94,447 | 70,729 | 146,409 |
(b) Outstanding claims and unearned premiums | Unearned | Claims | Total | ||
Premiums | outstanding | ||||
£'000 | £'000 | £'000 | |||
Gross | |||||
At 1 January 2009 (audited) | 43,067 | 314,444 | 357,511 | ||
Exchange adjustments | (40,687) | (40,687) | |||
Movement in provisions | |||||
- current year | 49,371 | 37,544 | 86,915 | ||
- reinsurance to close claims | 71,253 | 71,253 | |||
- prior year | 1,515 | 1,515 | |||
- paid claims | (57,340) | (57,340) | |||
At 30 June 2009 (unaudited) | 92,438 | 326,729 | 419,167 | ||
Reinsurance amount | |||||
At 1 January 2009 (audited) | 1,592 | 55,081 | 56,673 | ||
Exchange adjustments | (7,217) | (7,217) | |||
Movement in provisions | |||||
- current year | 34,049 | 4,053 | 38,102 | ||
- reinsurance to close claims recoveries | 12,063 | 12,063 | |||
- prior year | (250) | (250) | |||
- paid recoveries | (14,715) | (14,715) | |||
At 30 June 2009 (unaudited) | 35,641 | 49,015 | 84,656 | ||
Net | |||||
At 30 June 2009 (unaudited) | 56,797 | 277,714 | 334,511 | ||
At 31 December 2008 (audited) | 41,475 | 259,363 | 300,838 | ||
At 30 June 2008 (unaudited) | 66,795 | 184,891 | 251,686 |
For the six months ended 30 June 2009, adverse development in prior years' claims, net of reinsurance recoveries and reinstatement premiums, amounted to £0.6 million (2008: adverse development of £0.2 million).
The net outstanding claims are further analysed between notified outstanding claims and incurred but not reported claims (IBNR) below:
30 June 2009 | 30 June 2008 | 31 December 2008 | |||
(unaudited) | (unaudited) | (audited) | |||
£'000 | £'000 | £'000 | |||
Notified outstanding claims | 201,310 | 120,227 | 177,750 | ||
Claims incurred but not reported | 76,404 | 64,664 | 81,613 | ||
Claims outstanding | 277,714 | 184,891 | 259,363 |
The breakdown of the gross and net outstanding claims by category of claims is set out below.
30 June 2009 (unaudited) | 30 June 2008 (unaudited) | 31 December 2008 (audited, restated)) | |||||||||
Gross | Net | Gross | Net | Gross | Net | ||||||
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | ||||||
Large catastrophe provisions | 78,966 | 51,981 | 35,704 | 26,821 | 110,802 | 65,513 | |||||
All other short tail provisions | 103,371 | 100,214 | 88,589 | 86,080 | 111,619 | 111,415 | |||||
Long-tail provisions (casualty) | 39,279 | 39,279 | 36,342 | 36,342 | 37,168 | 37,168 | |||||
Syndicate 3330 provisions | 105,113 | 86,240 | 43,133 | 35,648 | 54,855 | 45,267 | |||||
Total | 326,729 | 277,714 | 203,768 | 184,891 | 314,444 | 259,363 |
Large catastrophe provisions include Hurricanes Gustav and Ike (2008 Hurricanes) and the 2004 and 2005 Hurricanes.
Reinsurance recoverable
At 30 June 2009, the Company's reinsurance recoverable on outstanding claims amounted to £49.0 million, a decrease of £6.1 million since 31 December 2008, resulting from the collection of reinsurance on the hurricane losses offset by the increased share of balances resulting from the closure of Syndicate 2 into Syndicate 3330 and the impact of the Fairfax quota share. Set out below is an analysis of this balance by reinsurer risk ratings by AM Best (or equivalent S&P rating in the absence of an AM Best rating):
Risk Rating | Reinsurance recoverable | |||
£'000 | % | |||
A+ | 19,518 | 39.8 | ||
Lloyd's | 6,971 | 14.2 | ||
A | 12,469 | 25.5 | ||
A- | 3,139 | 6.4 | ||
Trust fund backed | 5,010 | 10.2 | ||
BBB or below and Non rated | 1,908 | 3.9 | ||
Total | 49,015 | 100.0 |
Included in the "A" Rated reinsurance recoverable balance above is a total of £3.0 million due from an affiliate in respect of the Fairfax Quota Share.
Included in debtors arising from insurance and reinsurance operations are the following reinsurer balances.
Syndicate 780 | Syndicate 3330 | Total | ||||||
£'000 | £'000 | £'000 | ||||||
Fully performing | 5,861 | (346) | 5,515 | |||||
Past due | 2 | 1,747 | 1,749 | |||||
Impaired | 4,810 | 16,737 | 21,547 | |||||
Provision for uncollectible reinsurance | (3,769) | (12,000) | (15,769) | |||||
Net | 6,904 | 6,138 | 13,042 |
5. FINANCIAL RISK MANAGEMENT
NET INVESTMENT INCOME | Six months 2009 | Six months 2008 | Year 2008 | ||
(unaudited) | (unaudited) | (audited) | |||
£'000 | £'000 | £'000 | |||
Investment Income | |||||
Interest | 6,558 | 5,651 | 12,362 | ||
Gain on sale of investments | 172 | 218 | 1,848 | ||
Unrealised gains on investments | 14 | 42 | 2,556 | ||
6,744 | 5,911 | 16,766 | |||
Investment expenses and charges | |||||
Investment management expenses | (173) | (115) | (236) | ||
Loss on sale of investments | (2,049) | (216) | (1,220) | ||
Unrealised losses on investments | (2,235) | (518) | (183) | ||
(4,457) | (849) | (1,639) | |||
Net investment income | 2,287 | 5,062 | 15,127 |
FINANCIAL INVESTMENTS | 30 June 2009 (unaudited) | 30 June 2008 (unaudited) | 31 December 2008 (audited) | ||
£'000 | £'000 | £'000 | |||
Carrying Value | |||||
Debt securities and other fixed income securities | |||||
- Government and government guaranteed | 338,066 | 262,589 | 349,850 | ||
- Holdings in collective investment schemes | 4,771 | 3,373 | 3,402 | ||
- Syndicate overseas deposits | 11,974 | 4,798 | 7,195 | ||
354,811 | 270,760 | 360,447 | |||
Purchase Price | |||||
Debt securities and other fixed income securities | |||||
- Government and government guaranteed | 339,666 | 262,581 | 345,796 | ||
- Holdings in collective investment schemes | 4,771 | 3,373 | 3,402 | ||
- Syndicates' overseas deposits | 11,974 | 4,798 | 7,195 | ||
356,411 | 270,752 | 356,393 |
All debt securities and other fixed income securities are listed on recognised stock exchanges. All financial investments are classified as fair value through income including short term fixed maturity securities.
The syndicates' overseas deposits (Joint Asset Trust Funds (JATF)) are managed by Lloyd's. The Company does not have the authority to ensure that its investment policies are complied with. Lloyd's has advised the Company that it has invested the JATF in:
Company's share £'000 | ||
US Government securities | 7,885 | |
Corporate bonds rated AAA | 2,917 | |
AA | 652 | |
A | 428 | |
Asset backed securities (ABS) | 18 | |
Cash | 74 | |
11,974 |
Other than the above investments, over which the Company does not exercise investment authority, the Company only invests in short term government and government guaranteed securities. It does not invest in derivatives, MBS, ABS, equities or corporate bonds given current market conditions.
At 30 June 2009, Syndicate investments of £99.8 million (31 December 2008: £80.9 million) were held in US Situs and other regulatory deposits available for the payment of claims in those jurisdictions and which are not available for the payment of other claims and obligations.
At 30 June 2009, Advent Re had pledged cash and investments of £25.3 million (31 December 2008: £39.5 million) as security for policy limits of contracts written and had placed £16.4 million on deposit at Lloyd's in support of its quota share reinsurance with Advent Capital (No 3) Limited.
CASH AND CASH EQUIVALENTS | 30 June 2009 | 30 June 2008 | 31 December 2008 | ||
(unaudited) | (unaudited) | (audited) | |||
£'000 | £'000 | £'000 | |||
Corporate cash at bank | 4,017 | 7,075 | 1,834 | ||
Corporate funds held by Lloyd's | 8,982 | 342 | 4,484 | ||
Advent Re cash at bank | 1,072 | 10,650 | 5,247 | ||
Syndicates' cash at bank | 7,677 | 9,551 | 372 | ||
Syndicates' deposits with credit institutions | 323 | 6,142 | 199 | ||
Total cash and cash equivalents | 22,071 | 33,760 | 12,136 |
Cash at bank was held with Royal Bank of Scotland and Barclays Bank. These banks are rated A+ and AA- respectively by Standard & Poor's (S&P).
6. CAPITAL MANAGEMENT
SHARE CAPITAL | Authorised | | Allotted, Called-Up and Fully Paid | ||||||||
| 30 June 2009 | | 30 June 2008 | | 31 December 2008 | | 30 June 2009 | | 30 June 2008 | | 31 December 2008 |
| |||||||||||
| £’000 | | £’000 | | £’000 | | £’000 | | £’000 | | £’000 |
| | | | | | | | | | | |
| | | | | | | | | | | |
Ordinary shares of 50p each (£000) | 50,000 | | 50,000 | | 50,000 | | 20,329 | | 20,329 | | 20,329 |
| | | | | | | | | | | |
Number of shares (‘000s) | 100,000 | | 1,000,000 | | 1,000,000 | | 40,657 | | 406,657 | | 40,657 |
EARNINGS PER ORDINARY SHARE | Six Months 2009 | Six months 2008 | Year 2008 | ||
(unaudited) | (unaudited) | (audited) | |||
Restated | |||||
Profit (loss) after tax for the period (£'000) | 4,057 | 1,175 | (8,945) | ||
Weighted average number of shares in issue ('000s) | 40,657 | 40,657 | 40,657 | ||
Dilutive shares | 168 | 227 | - | ||
Adjusted average number of shares in issue ('000s) | 40,825 | 40,884 | 40,657 | ||
Basic earnings (loss) per share | 10.0p | 2.9p | (22.0p) | ||
Diluted earnings (loss) per share | 9.9p | 2.9p | (22.0p) |
Outstanding debt | Issue date | Due date | Callable (by the Company) after | Interest rate | Interest rate (30 June 2009) | 30 June 2009 £'000 | 30 June 2008 £'000 | 31 Dec 2008 £'000 |
Subordinated Notes | ||||||||
US$34 million | 3/6/2005 | 3/6/2035 | 3/6/2010 | 3 month LIBOR + 3.90% | 5.09% | 20,018 | 16,557 | 22,894 |
€12 million | 3/6/2005 | 3/6/2035 | 3/6/2010 | 3 month EURIBOR + 3.85% | 5.36% | 9,887 | 9,209 | 11,268 |
29,905 | 25,766 | 34,162 | ||||||
Senior Notes | ||||||||
US$26 million | 16/1/2006 | 15/1/2026 | 16/1/2011 | 3 month LIBOR + 4.50% | 5.69% | 15,203 | 12,545 | 17,400 |
US$20 million | 15/12/2006 | 15/12/2026 | 15/12/2011 | 3 month LIBOR + 4.15% | 5.34% | 11,764 | 9,725 | 13,452 |
26,967 | 22,270 | 30,852 | ||||||
Total Loan Notes at amortised cost and fair value | 56,872 | 48,036 | 65,014 | |||||
Weighted average interest rate, period end | 5.28% | 7.30% | 5.78% |
The Loan Notes have no financial covenants other than the payment of interest and principal on maturity. In the case of the Subordinated Notes, interest can be deferred for up to 5 years without creating an event of default. The Notes can be called at the sole option of the Company five years after the date of issue and are non-callable by the holders.
The Subordinated Notes rank on a winding-up of the Company in priority to distributions on all classes of share capital and rank pari passu with each other but are subordinated in right of payment to the claims of all unsubordinated creditors of the Company (including, where applicable, all policyholders of the Syndicate).
The Senior Notes rank on a winding-up of the Company in priority to distributions on all classes of share capital and subordinated loan notes, and rank pari passu with each other but are subordinated in right of payment to the claims of all unsubordinated creditors of the Company (including, where applicable, all policyholders of the Syndicate).
The Subordinated Notes and Senior Notes are listed on the Channel Islands Stock Exchange.
LONG TERM INCENTIVE PLANS
On 20 March 2009, the Company issued 1,516,171 options to purchase ordinary shares of 50p each at an exercise price of 147p per share. The options vest on 20 March 2012 and are exercisable until 20 March 2019.
On 20 March 2009, the Company made grants under its Long Term Incentive Plan of 1,818,576 nil cost options to buy ordinary shares of 50p each. The shares vest as to 30% of the initial grant if the Company's average return on equity exceeds 10% for the three year period from 2009 to 2011 rising to 100% if the average return on equity during the three year period reaches 15% or over more.
FUNDS AT LLOYD'S (FAL)
The Funds held by Lloyd's represent monies deposited with the Corporation of Lloyd's (Lloyd's) to support the Company's underwriting activities. These Funds are subject to a Lloyd's deposit trust deed which gives Lloyd's the right to apply these monies in settlement of any claims arising from the Company's underwriting at Lloyd's. At 30 June 2009, the Company had FAL valued at £125.0 million deposited at Lloyd's.
In addition a major shareholder, Fairfax Financial Holdings Limited (Fairfax), had deposited FAL of £25.0 million at 31 March 2009 (£21.4 million at 31 December 2008) to support the Company's underwriting for the 2001 to 2005 underwriting years pursuant to a Funding Agreement dated 16 November 2000 and pursuant to a Deed of Variation, to support Syndicate 3330. With the closure of Syndicate 2, the majority of this FAL was released by Lloyd's leaving £3.0 million. All Fairfax FAL is repayable by the end of 2009 whether it is released by Lloyd's or not.
Any underwriting profits arising from the business supported by the Fairfax FAL are receivable by the Company which is also responsible for the payment of any losses arising.
The FAL and the overseas deposits are not available for use by the Company for ordinary cash flow purposes.
In June 2009, the Company received its share of the profit on Syndicate 780's 2006 year of account and an early release on the 2007 year of account totalling £19.0 million (at distribution rates of exchange) which was deposited into FAL funds. The Company deposited additional FAL of £9.0 million on 26 March 2009 to fund the remainder of Syndicate 780's 2008 incurred loss and a further £8.5 million on 17 June 2009.
7. INCOME TAXES
30 June 2009 | 30 June 2008 | 31 December 2008 | |||
(unaudited) | (unaudited) | (audited) | |||
| £'000 | £'000 | £'000 | ||
Analysis of charge in period | |||||
UK corporation tax on profit for the period | - | - | - | ||
Deferred tax | 1,652 | 423 | (5,406) | ||
Total taxation | 1,652 | 423 | (5,406) |
8. INTANGIBLE FIXED ASSETS
Goodwill on Acquisition | Purchased Capacity - finite life | Purchased Capacity - indefinite life | Total | ||||
£'000 | £'000 | £'000 | £'000 | ||||
Fair Value | |||||||
At 30 June 2009 (unaudited) | 4,148 | - | 2,695 | 6,843 | |||
At 31 December 2008 (audited) | 4,148 | - | 2,695 | 6,843 | |||
At 30 June 2008 (unaudited) | 4,148 | 95 | 2,695 | 6,938 |
The consideration paid to third party capital providers of £1.2 million on 30 June 2008 was considered to be a finite life asset and accordingly, the cost has been amortised to expenses as the gross premium income was earned on the 2007 year of account to which the payment relates.
9. RECONCILIATION OF PROFIT BEFORE TAX TO NET CASH
INFLOW (OUTFLOW) FROM OPERATING ACTIVITIES
Six months 2009 | Six months 2008 | Year 2008 | |||
(unaudited) | (unaudited) Restated | (audited) | |||
£'000 | £'000 | £'000 | |||
Profit (loss) before tax | 5,709 | 1,598 | (14,351) | ||
Movement in: | |||||
- insurance and reinsurance receivables | (75,201) | (67,764) | (69,429) | ||
- other receivables | (7,056) | (921) | (699) | ||
- insurance and reinsurance payables | 90,693 | 106,340 | 176,050 | ||
- trade and other payables | (758) | 2,804 | 700 | ||
Interest expense | 1,799 | 2,003 | 4,258 | ||
Investment result | (1,881) | (2,667) | (4,792) | ||
Unrealised investment gains | (2,222) | 172 | 2,374 | ||
Net sale (purchase) of investments | 7,858 | (31,106) | (122,995) | ||
Depreciation | 187 | 170 | 342 | ||
Amortisation of debt issue costs | 17 | 12 | 26 | ||
Amortisation of capacity | - | 272 | 369 | ||
Amortisation of share option costs | 179 | 63 | 165 | ||
Exchange movements on opening cash and cash equivalents | 939 | (28) | (2,529) | ||
Foreign exchange movements on financing Dividend payable | (8,157) - | 678 (5,082) | 17,640 - | ||
12,106 | 6,544 | (12,871) |
10. RELATED PARTY TRANSACTIONS
Syndicate 780 has entered a quota share arrangement in respect of 40% of the property reinsurance lines of business for the 2009 year of account with CRC Bermuda Limited, a subsidiary of Fairfax Financial Holdings Limited, the company's Ultimate Parent Company. The details of the quota share, as reflected in these accounts, are set out below:
Six months 2009 | Six months 2008 | Year 2008 | |||
(unaudited) | (unaudited) | (audited) | |||
£'000 | £'000 | £'000 | |||
Statement of comprehensive income | |||||
Reinsurance premium ceded - Written | 22,282 | - | - | ||
Reinsurance premium ceded - Earned | 9,673 | - | - | ||
Reinsurance recoveries | (4,040) | - | - | ||
Acquisition costs (Overrider and profit commission) | (1,255) | - | - | ||
Statement of Financial Position | |||||
Reinsurers' share of outstanding claims | 3,005 | - | - | ||
Reinsurers share of unearned premium | 12,609 | - | - | ||
Creditors arising out of Insurance and Reinsurance operations | 17,808 | - | - | ||
RESPONSIBILITY STATEMENT
We confirm that to the best of our knowledge:
(a) the condensed set of financial statements has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting";
(b) the interim management statement includes a fair view of the information required by DTR 4.2.7R (indication of important events during the first six months); and
(c) the interim management statement includes a fair review of the information required by DTR 4.2.8R (disclosure of related party transactions and charges therein).
By order of the Board
B F Caudle | T J Ambridge |
Chairman | Chief Financial Officer |
INDEPENDENT REVIEW REPORT TO ADVENT CAPITAL (HOLDINGS) PLC
Introduction
We have been engaged by the company to review the condensed set of financial statements in the interim financial report for the six months ended 30 June 2009, which comprises the consolidated statement of comprehensive income, the consolidated statement of financial position, the consolidated statement of changes in equity, the consolidated statement of cash flows and related notes. We have read the other information contained in the interim financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
Directors' responsibilities
The interim financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the interim financial report in accordance with the AIM Rules for Companies.
As disclosed in note 1, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this interim financial report has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting", as adopted by the European Union.
Our responsibility
Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the interim financial report based on our review. This report, including the conclusion, has been prepared for and only for the company for the purpose of the AIM Rules for Companies and no other purpose. We do not, in producing this report, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the interim financial report for the six months ended 30 June 2009 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the AIM Rules for Companies.
PricewaterhouseCoopers LLP
Chartered Accountants
28 July 2009
London
Notes:
The maintenance and integrity of the Advent Capital (Holdings) PLC website is the responsibility of the directors; the work carried out by the auditors does not involve consideration of these matters and, accordingly, the auditors accept no responsibility for any changes that may have occurred to the financial statements since they were initially presented on the website.
Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.